| State: Odisha |
District: Khordha |
Block: Jatni |
Gram Panchayat: Padhanasani |
Work Code: OD/362/3463/119660/407720/00081842 (Maintenance of cc road from jogi routray house to binod bihari temple biribbandha , Padhansahi)
Project Category: Road
| Financial Year: 2023-24 |
Execution Level: ps |
| Executing Agency: Panchayat Samiti, Jatni |
Proposal Date: - |
| Date of Commencement: - |
Date of Completion: - |
| Scheme Name: 5th SFC Grant in Aid |
Scheme Component Name: Maintenance and improvement of Road infrastructure |
| Project Sub-Category: CC Road |
Project Type: Repair and Maintenance |
| Name of Executant: |
|
Administrative Approval Details
Approval No.:
Technical Sanction Details
Technical Sanction No.:
Fund Sanction No.:
Fund Sanction Amount (in Rs.): 172711
ACTIVITY STATEMENT
| Sl.No. |
Activity taken |
Unit |
Quantity |
Unit Price (in Rs.) |
Total (in Rs.) |
| 1 |
Concrete (AR0307) : Cement concrete (1:2:4)with 12mm size hard broken granite chips per 1cum - Cement concrete work with (1:2:4) using 12mm size hard granite(crusher broken) chips including hoisting and laying in position compacting to specified design section and curing for proper period with cost conveyance, royalty, taxes of all materials, labour and T&P required for the work etc. complete as per specificaion and direction of Engineer-in charge.
|
Cum |
23.323981824 |
7287.6564645 |
169977.16691755 |
Total Amount (in Rs.): 169977.16691755
LABOUR STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
Un-Skilled
|
Skilled
|
| 462 |
562 |
| Qty/Unit (B) |
Total Qty (A*B) |
Qty/Unit (B) |
Total Qty (A*B) |
| 1 |
Concrete (AR0307) : Cement concrete (1:2:4)with 12mm size hard broken granite chips per 1cum - Cement concrete work with (1:2:4) using 12mm size hard granite(crusher broken) chips including hoisting and laying in position compacting to specified design section and curing for proper period with cost conveyance, royalty, taxes of all materials, labour and T&P required for the work etc. complete as per specificaion and direction of Engineer-in charge.
|
23.323981824 |
Cubic Meter |
4.6 |
107.2903163904 |
0.68 |
15.86030764032 |
| Total Qty |
107.2903163904 |
15.86030764032 |
| Rate Per Man Day |
462 |
562 |
| Total Amount |
49568.126172365 |
8913.4928938598 |
Total Labour Amount (in Rs.): 58481.619066225
MATERIAL STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRM340 |
BRM028 |
BRM056 |
| Qty/unit (B) |
Total Qty (A*B) |
Qty/unit (B) |
Total Qty (A*B) |
Qty/unit (B) |
Total Qty (A*B) |
| 1 |
Concrete (AR0307) :.Cement concrete (1:2:4)with 12mm size hard broken granite chips per 1cum - Cement concrete work with (1:2:4) using 12mm size hard granite(crusher broken) chips including hoisting and laying in position compacting to specified design section and curing for proper period with cost conveyance, royalty, taxes of all materials, labour and T&P required for the work etc. complete as per specificaion and direction of Engineer-in charge. |
23.323981824 |
Cum |
3.23 |
75.33646129152 |
0.45 |
10.4957918208 |
0.9 |
20.9915836416 |
| Total Qty |
75.33646129152 |
10.4957918208 |
20.9915836416 |
| Rate Per Unit |
569.387 |
664.09 |
2039.32 |
| Total Amount |
42895.601685395 |
6970.1503902751 |
42808.556351988 |
Total Material Amount (in Rs.): 92674.308427657
ROYALTY STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRM340 |
BRM028 |
BRM056 |
| Qty/unit (B) |
Total Qty (A*B) |
Qty/unit (B) |
Total Qty (A*B) |
Qty/unit (B) |
Total Qty (A*B) |
| 1 |
Concrete (AR0307) :.Cement concrete (1:2:4)with 12mm size hard broken granite chips per 1cum - Cement concrete work with (1:2:4) using 12mm size hard granite(crusher broken) chips including hoisting and laying in position compacting to specified design section and curing for proper period with cost conveyance, royalty, taxes of all materials, labour and T&P required for the work etc. complete as per specificaion and direction of Engineer-in charge. |
23.323981824 |
Cum |
3.23 |
75.33646129152 |
0.45 |
10.4957918208 |
0.9 |
20.9915836416 |
| Total Qty |
75.33646129152 |
10.4957918208 |
20.9915836416 |
| Rate Per Unit |
0 |
110.25 |
409.5 |
| Total Amount |
0 |
1157.1610482432 |
8596.0535012352 |
Total Royalty Amount (in Rs.): 9753.2145494784
ADDITION COMPONENT
| S/N |
Item Name |
Amount (in Rs.) |
| 1 |
Provision for Contingency @
1%
|
Rs. 1699.7716691755 |
| 2 |
Display Citizen Board @
Rs. 500
|
Rs. 500 |
| 3 |
Any Other Lumpsum @
Rs. 534
|
Rs. 534 |
Total Addition Component Amount (in Rs.): 2733.7716691755
DEDUCTION COMPONENT
| Sl.No. |
Item Name |
Amount (in Rs.) |
| No data to display. |
Total Deduction Component Amount (in Rs.): 0
Total Net Amount (in Rs.): 172710.93858673
